Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$306,000

8520 Santa Ana Dr, Fort Worth, TX, 76131

Off Market

4 Beds

2 Bath

2,237 Sq Ft

Single Family Residence

$145.28 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator, Water Softener

FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters, Lighting, Storage, Other

Lot Size6,599 sqft

Building Information

Year Built2002

Stories1

Garage Spaces2

Land Information

APN23623G-24-8

Lot Number8

SubdivisionLasater Addition

Land UseResidential

Legal DescriptionLASATER ADDITION BLOCK 24 LOT 8

Census Tract113930

Assessed Land Value$65,000

Assessed Improvement Value$139,825

Assessment Year2025

About this property

Delightful, welcoming 4BR, 2 BA, well-cared-for home in N. Fort Worth and Eagle Mtn ISD. Enjoy several nearby parks, a community pool & jogging path. This home has a smart floorplan with a great flow. The openness of the kitchen to the family room is great when entertaining. You will love the kitchen offering beautiful granite counter tops, a gas range and stainless appliances with a large walk-in pantry. The family room has a gas start fireplace, and a wall of windows that fills the room with plenty of natural light, a great place to spend time with the family. Enjoy the benefits of a 50 gal water heater (2020) & water softener system making time in the walk-in tub (2018) feel great. Stay safe from the North Texas storms, there is a tornado shelter installed into the back patio concrete. This home has lots of upgrades to include replacement of Roof, HVAC, Windows and much more.

Investor Tools

$306,000

Estimated Property Value

$256,000Estimated Mortgage Balance

$66,176Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,950 /month

Positive

Cash Flow Estimate:

$650 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$542/month

$100/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,974

$204,825

2025

$65,000

$139,825

$204,825

Tax History

Year

Tax Paid

Assessed Value

2024

$4,974

$204,825

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway First Bank

Conventional

$256,000

First

Dec 27, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$239,824

$66,176

21%

78%

$1,535/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,670/mo

$1,635/mo

+$1,035/mo

10.5%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area